[SPSETIA] QoQ TTM Result on 31-Oct-2001 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
QoQ- -3.57%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 656,098 587,965 531,044 555,173 520,827 555,539 552,185 12.21%
PBT 133,822 128,029 126,265 124,997 131,187 128,936 125,488 4.39%
Tax -40,609 -34,956 -35,534 -35,320 -38,187 -41,348 -40,391 0.36%
NP 93,213 93,073 90,731 89,677 93,000 87,588 85,097 6.27%
-
NP to SH 93,213 93,073 90,731 89,677 93,000 87,588 85,097 6.27%
-
Tax Rate 30.35% 27.30% 28.14% 28.26% 29.11% 32.07% 32.19% -
Total Cost 562,885 494,892 440,313 465,496 427,827 467,951 467,088 13.28%
-
Net Worth 847,444 784,797 760,554 732,636 732,866 701,939 698,194 13.82%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 33,496 33,496 33,439 33,439 26,736 26,736 14,424 75.63%
Div Payout % 35.93% 35.99% 36.86% 37.29% 28.75% 30.53% 16.95% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 847,444 784,797 760,554 732,636 732,866 701,939 698,194 13.82%
NOSH 348,742 335,383 335,046 334,537 334,642 334,256 334,064 2.91%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 14.21% 15.83% 17.09% 16.15% 17.86% 15.77% 15.41% -
ROE 11.00% 11.86% 11.93% 12.24% 12.69% 12.48% 12.19% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 188.13 175.31 158.50 165.95 155.64 166.20 165.29 9.03%
EPS 26.73 27.75 27.08 26.81 27.79 26.20 25.47 3.28%
DPS 9.60 10.00 10.00 10.00 8.00 8.00 4.32 70.54%
NAPS 2.43 2.34 2.27 2.19 2.19 2.10 2.09 10.60%
Adjusted Per Share Value based on latest NOSH - 334,537
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 13.12 11.75 10.62 11.10 10.41 11.11 11.04 12.23%
EPS 1.86 1.86 1.81 1.79 1.86 1.75 1.70 6.19%
DPS 0.67 0.67 0.67 0.67 0.53 0.53 0.29 75.03%
NAPS 0.1694 0.1569 0.152 0.1465 0.1465 0.1403 0.1396 13.80%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.36 2.53 2.12 1.47 1.69 1.37 1.85 -
P/RPS 1.25 1.44 1.34 0.89 1.09 0.82 1.12 7.61%
P/EPS 8.83 9.12 7.83 5.48 6.08 5.23 7.26 13.98%
EY 11.33 10.97 12.77 18.24 16.44 19.13 13.77 -12.22%
DY 4.07 3.95 4.72 6.80 4.73 5.84 2.33 45.18%
P/NAPS 0.97 1.08 0.93 0.67 0.77 0.65 0.89 5.92%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 18/09/02 19/06/02 20/03/02 14/12/01 26/09/01 13/06/01 15/03/01 -
Price 2.21 2.32 2.27 1.67 1.38 1.50 1.53 -
P/RPS 1.17 1.32 1.43 1.01 0.89 0.90 0.93 16.58%
P/EPS 8.27 8.36 8.38 6.23 4.97 5.72 6.01 23.78%
EY 12.09 11.96 11.93 16.05 20.14 17.47 16.65 -19.26%
DY 4.35 4.31 4.41 5.99 5.80 5.33 2.82 33.60%
P/NAPS 0.91 0.99 1.00 0.76 0.63 0.71 0.73 15.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment